Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $1,900,000 | $1,900,000 | $1,900,000 | $1,900,000 | $1,900,000 | $1,900,000 |
1 | $1,947,500 | $1,995,000 | $2,042,500 | $2,090,000 | $2,137,500 | $2,185,000 |
2 | $1,996,188 | $2,094,750 | $2,195,688 | $2,299,000 | $2,404,688 | $2,512,750 |
3 | $2,046,092 | $2,199,488 | $2,360,364 | $2,528,900 | $2,705,273 | $2,889,663 |